티에스텍

비상장계속사업자

TS TECH CO.,LTD

백용일

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

티에스텍

Business Reg. No. 1398126568 · CEO 백용일

I.Investment Overview

Target티에스텍 (1398126568)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티에스텍
영문명TS TECH CO.,LTD
대표자백용일
사업자등록번호1398126568
법인등록번호1201110071853
설립일1992.01.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,173.620211,113.720221,36220231,442.920241,135.72025
영업이익100M KRW69.62021-4.92022-112023-13.52024-72.92025
순이익100M KRW52.92021-36.82022-50.12023-114.22024-48.12025
Item20252024202320222021
자산총계501.5억원746.5억원662.1억원609억원497.2억원
부채총계677.1억원876.8억원659.8억원557억원407억원
자본총계-175.6억원-130.3억원2.3억원52억원90.2억원
매출액1,135.7억원1,442.9억원1,362억원1,113.7억원1,173.6억원
영업이익-72.9억원-13.5억원-11억원-4.9억원69.6억원
순이익-48.1억원-114.2억원-50.1억원-36.8억원52.9억원

VI.Financial Ratios

FY2025 basis

-6.42%

영업이익률

-4.23%

순이익률

-9.58%

ROA

ROE

부채비율

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

티에스텍 투심보고서 | Alpha Lenz